|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,063.00 GBX | +2.21% |
|
+8.38% | +11.33% |
| 07-29 | EARNINGS: Mobico lifts outlook; Hostelworld ups payout but profit dips | AN |
| 07-29 | Nichols plc Declares Interim Ordinary Dividend, Payable on 11 September 2026 | CI |
Company Valuation: Nichols plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 550.2 | 391.2 | 415.8 | 463.9 | 348.9 | 380.3 | - | - |
| Change | - | -28.89% | 6.3% | 11.56% | -24.8% | 9.01% | - | - |
| Enterprise Value (EV) 1 | 493.5 | 334.9 | 348.8 | 408.8 | 293.1 | 313 | 303.5 | 294.5 |
| Change | - | -32.13% | 4.15% | 17.18% | -28.28% | 6.78% | -3.03% | -2.97% |
| P/E | -24.9x | 33.7x | 22.7x | 26x | 16.4x | 14.5x | 13.6x | 13.3x |
| PBR | 5.92x | 4.42x | 4.27x | 5.52x | 3.7x | 3.66x | 3.43x | 3.21x |
| PEG | - | -0x | 0.4x | -8.66x | 0.8x | 0.6x | 2.04x | 5.61x |
| Capitalization / Revenue | 3.81x | 2.37x | 2.44x | 2.68x | 1.99x | 2.08x | 2x | 1.93x |
| EV / Revenue | 3.42x | 2.03x | 2.04x | 2.37x | 1.67x | 1.71x | 1.6x | 1.5x |
| EV / EBITDA | 20.8x | 11.5x | 12.7x | 13.3x | 8.67x | 8.68x | 7.91x | 7.3x |
| EV / EBIT | 22.5x | 13.6x | 13.8x | 14.2x | 9.25x | 9.29x | 8.43x | 7.77x |
| EV / FCF | 26.4x | 22.2x | 17.9x | 25.5x | 22.9x | 11.2x | 10.4x | 9.57x |
| FCF Yield | 3.78% | 4.51% | 5.6% | 3.93% | 4.37% | 8.92% | 9.6% | 10.5% |
| Dividend per Share 2 | 0.231 | 0.277 | 0.282 | 0.32 | 0.337 | 0.4488 | 0.4995 | 0.5212 |
| Rate of return | 1.55% | 2.58% | 2.47% | 2.52% | 3.53% | 4.32% | 4.8% | 5.01% |
| EPS 2 | -0.6004 | 0.3182 | 0.5032 | 0.4881 | 0.5833 | 0.7153 | 0.763 | 0.781 |
| Distribution rate | -38.5% | 87.1% | 56% | 65.6% | 57.8% | 62.7% | 65.5% | 66.7% |
| Net sales 1 | 144.3 | 164.9 | 170.7 | 172.8 | 175.1 | 182.5 | 189.9 | 196.7 |
| EBITDA 1 | 23.7 | 29.12 | 27.54 | 30.77 | 33.8 | 36.05 | 38.38 | 40.35 |
| EBIT 1 | 21.92 | 24.6 | 25.19 | 28.86 | 31.7 | 33.68 | 35.99 | 37.91 |
| Net income 1 | -22.17 | 11.64 | 18.36 | 17.84 | 21.44 | 26.29 | 28.12 | 23.23 |
| Net Debt 1 | -56.67 | -56.3 | -67.03 | -55.18 | -55.74 | -67.32 | -76.82 | -85.83 |
| Reference price 2 | 14.92 | 10.72 | 11.40 | 12.70 | 9.54 | 10.40 | 10.40 | 10.40 |
| Nbr of stocks (in thousands) | 36,861 | 36,476 | 36,478 | 36,530 | 36,570 | 36,570 | - | - |
| Announcement Date | 3/2/22 | 3/1/23 | 3/6/24 | 3/11/25 | 3/11/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.54x | 1.71x | 8.68x | 4.32% | 511M | |
| 26.4x | 8.17x | 23.38x | 2.4% | 381B | |
| 15.72x | 2.7x | 11.34x | 2.96% | 42.95B | |
| 20.49x | 1.81x | 11.32x | 2.2% | 24.79B | |
| 16.66x | 1.46x | 7.19x | 4.49% | 19.47B | |
| 44.47x | 5.91x | 25.71x | 0.42% | 15.99B | |
| 11.15x | 1.9x | 10.9x | 4.11% | 15.26B | |
| 16.92x | 0.72x | 5.39x | 2.47% | 9.48B | |
| 25.44x | 1.9x | 8.73x | 2.12% | 8.26B | |
| Average | 21.31x | 2.92x | 12.52x | 2.83% | 57.49B | |
| Weighted average by Cap. | 24.77x | 6.66x | 20.32x | 2.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NICL Stock
- Valuation Nichols plc
Select your edition
All financial news and data tailored to specific country editions
